Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $131k initial cash invested.
-19.74%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$2,882
Rent
-$2,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $5,043 expenses = $2,161 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,882
Total Expenses
$5,043
Mortgage P&I
106%
$3,065
Property Taxes
35%
$1,019
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0